Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.01% first-year return on $183k initial cash invested.
-21.01%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$3,118
Rent
-$3,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$787k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,874
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,118
Total Expenses
$6,328
Mortgage P&I
124%
$3,858
Property Taxes
22%
$701
Home Insurance
9%
$271
HOA
0%
$0
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$780